Himprom Financial Statements (HIMC)
|
|
|
|
Report date
|
|
|
29.04.2020 |
30.04.2021 |
04.05.2022 |
02.05.2023 |
02.05.2024 |
|
02.05.2024 |
|
Currency
|
|
|
RUB |
RUB |
RUB |
RUB |
RUB |
|
RUB |
|
Financial report URL
|
|
|
|
|
|
|
|
|
|
|
Annual report URL
|
|
|
|
|
|
|
|
|
|
|
|
Revenue, bln rub |
? |
|
14.9 |
14.6 |
15.0 |
16.4 |
17.5 |
|
17.5 |
|
Operating Income, bln rub |
|
|
2.00 |
4.45 |
3.79 |
4.33 |
3.89 |
|
3.89 |
|
EBITDA, bln rub |
? |
|
2.50 |
2.26 |
2.06 |
4.85 |
4.56 |
|
4.56 |
|
Net profit, bln rub |
? |
|
0.920 |
0.900 |
0.762 |
3.00 |
2.90 |
|
2.90 |
|
|
OCF, bln rub |
? |
|
1.40 |
1.54 |
0.078 |
3.91 |
3.74 |
|
3.74 |
|
CAPEX, bln rub |
? |
|
0.600 |
0.700 |
0.500 |
0.870 |
2.35 |
|
2.35 |
|
FCF, bln rub |
? |
|
0.810 |
0.860 |
-0.367 |
2.97 |
1.19 |
|
1.19 |
|
Dividend payout, bln rub
|
|
|
0.110 |
0.085 |
0.086 |
0.304 |
|
|
|
|
|
Preferred share dividend, rub/share
|
|
|
0.494 |
0.37 |
0.37481 |
1.322583 |
|
|
|
|
Preferred share dividend yield, %
|
|
|
8.1% |
4.8% |
3.9% |
14.5% |
0.0% |
|
0.0% |
|
Dividend payout ratio, %
|
|
|
12% |
9% |
11% |
10% |
0% |
|
0 |
|
|
OPEX, bln rub |
|
|
2.25 |
2.82 |
2.40 |
3.02 |
3.32 |
|
3.32 |
|
Cost of production, bln rub |
|
|
10.5 |
10.1 |
11.2 |
9.03 |
10.3 |
|
10.3 |
|
Amortization, bln rub |
|
|
|
|
|
0.5 |
0.7 |
|
0.7 |
|
Employment expenses, bln rub |
|
|
1.97 |
1.98 |
2.12 |
2.29 |
3.27 |
|
3.27 |
|
Interest expenses, bln rub |
|
|
0.450 |
0.330 |
0.340 |
0.530 |
0.330 |
|
0.330 |
|
|
Assets, bln rub |
|
|
11.2 |
12.8 |
14.0 |
15.4 |
17.9 |
|
17.9 |
|
Net Assets, bln rub |
? |
|
3.45 |
4.72 |
5.40 |
8.32 |
11.4 |
|
11.4 |
|
Debt, bln rub |
|
|
5.03 |
4.93 |
5.59 |
3.49 |
2.72 |
|
2.72 |
|
Cash, bln rub |
|
|
0.011 |
0.530 |
0.181 |
0.388 |
0.200 |
|
0.200 |
|
Net debt, bln rub |
|
|
5.02 |
4.40 |
5.41 |
3.10 |
2.52 |
|
2.52 |
|
|
Number of ordinary shares, mln |
|
|
688.9 |
688.9 |
688.9 |
688.9 |
688.9 |
|
688.9 |
|
Preferred share price, rub |
|
|
6.07 |
7.67 |
9.51 |
9.11 |
29.4 |
|
25.2 |
|
Number of preferred shares, mln |
|
|
229.6 |
229.6 |
229.6 |
229.6 |
229.6 |
|
229.6 |
|
|
Market cap, bln rub |
|
|
1.39 |
1.76 |
2.18 |
2.09 |
6.75 |
|
5.78 |
|
EV, bln rub |
? |
|
6.41 |
6.16 |
7.59 |
5.19 |
9.27 |
|
8.30 |
|
Book value, bln rub |
|
|
1.60 |
2.87 |
3.55 |
6.47 |
9.51 |
|
9.51 |
|
|
EPS, rub |
? |
|
1.34 |
1.31 |
1.11 |
4.35 |
4.21 |
|
4.21 |
|
FCF/share, rub |
|
|
1.18 |
1.25 |
-0.53 |
4.31 |
1.73 |
|
1.73 |
|
BV/share, rub |
|
|
2.32 |
4.17 |
5.16 |
9.40 |
13.8 |
|
13.8 |
|
|
EBITDA margin, % |
? |
|
16.8% |
15.5% |
13.8% |
29.6% |
26.1% |
|
26.1% |
|
Net margin, % |
? |
|
6.2% |
6.2% |
5.1% |
18.3% |
16.6% |
|
16.6% |
|
ROE, % |
? |
|
26.7% |
19.1% |
14.1% |
36.1% |
25.6% |
|
25.6% |
|
ROA, % |
? |
|
8.2% |
7.1% |
5.4% |
19.5% |
16.2% |
|
16.2% |
|
|
P/E |
? |
|
1.52 |
1.96 |
2.87 |
0.70 |
2.33 |
|
1.99 |
|
P/FCF |
|
|
1.72 |
2.05 |
-5.95 |
0.70 |
5.67 |
|
4.86 |
|
P/S |
? |
|
0.09 |
0.12 |
0.15 |
0.13 |
0.39 |
|
0.33 |
|
P/BV |
? |
|
0.87 |
0.61 |
0.61 |
0.32 |
0.71 |
|
0.61 |
|
EV/EBITDA |
? |
|
2.57 |
2.73 |
3.69 |
1.07 |
2.03 |
|
1.82 |
|
Debt/EBITDA |
|
|
2.01 |
1.95 |
2.63 |
0.64 |
0.55 |
|
0.55 |
|
|
Employees, people |
|
|
|
3 554 |
|
|
|
|
|
|
Labour productivity, mln rub/person/year |
|
|
|
4.09 |
|
|
|
|
|
|
Expenses per employee, thousand rub |
|
|
|
557.1 |
|
|
|
|
|
|
R&D/CAPEX, % |
|
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
|
0 |
|
|
CAPEX/Revenue, % |
|
|
4% |
5% |
3% |
5% |
13% |
|
13% |
|
| Himprom shareholders |
